10.71
Revenue₹M
14.28
14.39
14.36
14.79
14.86
14.84
15.19
15.72
15.76
16.16
10.96
1.70%
1.62%
37
6.16
Revenue growth%
26.59
29.10
30.52
32.28
30.48
27.80
27.56
25.01
26.78
25.03
22.40
26.78
27.68
59
21.75
Gross margin%
13.08
10.89
10.48
7.62
8.66
10.68
10.05
12.50
13.71
10.79
15.70
10.79
10.73
56
19.72
Operating margin%
18.88
18.55
20.28
21.67
22.13
22.99
23.61
25.99
25.09
24.29
2.36
24.29
22.56
21
12.04
Net margin%
22.09
19.39
17.00
15.18
15.38
15.28
14.01
14.94
16.05
15.37
29.89
15.28
15.37
6
32.73
P/E ratio (avg)x
57.38
57.95
56.38
57.38
61.73
71.54
75.77
76.91
75.27
76.17
28.08
75.77
66.63
88
32.20
EV/EBITx
10.11
10.07
11.24
11.90
13.86
15.43
17.60
18.46
18.86
21.60
20.00
18.46
14.64
71
10.56
FCF yield (avg)%
25.93
24.59
23.43
25.99
27.01
28.85
31.11
31.75
33.25
34.99
24.83
31.75
27.93
83
19.69
FCF margin%
16.95
14.55
13.13
10.33
11.31
8.91
7.00
6.62
8.44
9.84
18.48
8.44
10.08
50
1.506
FCF / Net incomex
0.874
0.863
0.880
0.778
0.852
0.852
0.761
0.680
0.641
0.707
0.193
0.707
0.815
5
3.86
ROIC%
12.77
12.65
15.46
16.53
18.27
20.29
20.35
19.18
18.35
16.65
8.12
19.18
17.46
91
7.04
Return on equity%
17.74
18.36
19.56
18.05
20.16
20.14
17.92
19.62
20.49
17.94
9.16
19.62
18.96
64
10.24
Return on assets%
16.51
19.27
19.09
20.76
18.60
20.70
23.07
24.26
26.90
28.67
29.38
24.26
20.73
18
1.61
EPS₹
0.43
0.42
0.41
0.39
0.38
0.41
0.45
0.45
0.43
0.46
1.67
3.83%
1.23%
—
21.40
EPS growth%
29.06
31.66
30.15
28.78
27.98
25.94
24.82
25.87
26.51
28.32
3.07
25.94
28.15
25
1.47
Bookvalue per sh₹
0.85
0.77
0.79
0.80
0.87
0.81
0.80
0.81
0.74
0.73
1.23
(3.24%)
(1.42%)
—
2.08
FCF per share₹
2.79
2.85
2.77
2.83
2.69
2.99
2.88
2.81
2.58
2.72
1.84
0.26%
(0.12%)
—
1.18
Dividend per sh₹
3.53
3.43
4.02
4.37
5.05
5.50
5.71
6.27
6.01
6.19
1.65
4.16%
7.17%
—
17.05
Div yield (avg)%
11.46
13.98
16.36
16.40
18.15
16.21
15.43
15.40
17.68
19.57
12.05
16.21
16.29
83
18.53
Payout ratio%
18.03
15.76
16.81
18.06
19.07
17.90
19.81
20.33
21.28
22.97
28.58
20.33
18.57
91
5.053
Shares (diluted)M
5.830
6.333
5.671
5.125
4.996
5.442
5.596
6.181
5.485
5.519
4.938
2.01%
(1.31%)
65
10.89
Buyback yield%
26.00
27.14
24.65
22.25
24.97
26.86
25.67
24.40
24.01
24.35
4.50
24.40
24.81
19
0.626
D/E ratiox
0.896
1.018
1.109
1.130
1.322
1.511
1.745
1.755
2.024
2.350
1.394
1.755
1.417
45
1.809
Enterprise value₹M
6.024
6.617
7.855
7.554
7.647
8.503
8.370
9.860
11.50
13.35
14.66
11.78%
7.92%
53
10.90
LT debt₹M
2.126
2.270
2.498
2.465
2.504
2.861
3.404
3.640
4.331
4.276
10.85
11.30%
8.16%
16
Revenue
₹16.16M
1.62%
1.00×
Cost of revenue
₹11.31M
1.62%
1.00×
Operating expenses
₹3.381M
1.61%
1.00×
Cash and investments
16.51%
Spread over hurdle
(6.74%)